[CVIEW] QoQ Quarter Result on 28-Feb-2013 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 28.45%
YoY- 189.03%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 79,106 61,171 69,314 63,349 58,014 49,904 46,783 41.88%
PBT 30,217 26,172 25,414 22,539 18,382 14,159 11,634 88.84%
Tax -8,112 -6,677 -6,406 -5,353 -5,002 -3,998 -3,100 89.78%
NP 22,105 19,495 19,008 17,186 13,380 10,161 8,534 88.49%
-
NP to SH 22,105 19,495 19,008 17,186 13,380 10,161 8,534 88.49%
-
Tax Rate 26.85% 25.51% 25.21% 23.75% 27.21% 28.24% 26.65% -
Total Cost 57,001 41,676 50,306 46,163 44,634 39,743 38,249 30.43%
-
Net Worth 234,999 217,000 200,999 185,000 172,000 159,000 148,000 36.06%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 7,000 10,000 8,000 10,000 - - - -
Div Payout % 31.67% 51.30% 42.09% 58.19% - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 234,999 217,000 200,999 185,000 172,000 159,000 148,000 36.06%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 27.94% 31.87% 27.42% 27.13% 23.06% 20.36% 18.24% -
ROE 9.41% 8.98% 9.46% 9.29% 7.78% 6.39% 5.77% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 79.11 61.17 69.31 63.35 58.01 49.90 46.78 41.89%
EPS 22.11 19.50 19.01 17.19 13.38 10.16 8.53 88.58%
DPS 7.00 10.00 8.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 79.11 61.17 69.31 63.35 58.01 49.90 46.78 41.89%
EPS 22.11 19.50 19.01 17.19 13.38 10.16 8.53 88.58%
DPS 7.00 10.00 8.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.60 2.39 2.33 1.22 1.05 0.75 0.79 -
P/RPS 3.29 3.91 3.36 1.93 1.85 1.50 1.69 55.84%
P/EPS 11.76 12.26 12.26 7.10 7.85 7.38 9.26 17.25%
EY 8.50 8.16 8.16 14.09 12.74 13.55 10.80 -14.74%
DY 2.69 4.18 3.43 8.20 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.16 0.66 0.61 0.47 0.53 63.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 -
Price 3.25 2.37 2.94 1.40 1.12 0.82 0.70 -
P/RPS 4.11 3.87 4.24 2.21 1.98 1.64 1.50 95.68%
P/EPS 14.70 12.16 15.47 8.15 8.37 8.07 8.20 47.51%
EY 6.80 8.23 6.47 12.28 11.95 12.39 12.19 -32.21%
DY 2.15 4.22 2.72 7.14 0.00 0.00 0.00 -
P/NAPS 1.38 1.09 1.46 0.76 0.65 0.52 0.47 104.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment